[GNEALY] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -10.94%
YoY- 20.04%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 120,266 119,208 106,286 109,142 111,334 104,968 92,241 19.25%
PBT 52,314 43,392 40,092 46,698 52,736 36,768 33,458 34.53%
Tax -21,246 -18,844 -15,849 -18,462 -21,032 -16,860 -12,034 45.82%
NP 31,068 24,548 24,243 28,236 31,704 19,908 21,424 27.97%
-
NP to SH 31,068 24,548 24,243 28,236 31,704 19,908 21,424 27.97%
-
Tax Rate 40.61% 43.43% 39.53% 39.53% 39.88% 45.86% 35.97% -
Total Cost 89,198 94,660 82,043 80,906 79,630 85,060 70,817 16.54%
-
Net Worth 369,033 367,989 362,318 358,717 354,189 347,581 341,491 5.28%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 11,538 - - - 5,768 -
Div Payout % - - 47.60% - - - 26.93% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 369,033 367,989 362,318 358,717 354,189 347,581 341,491 5.28%
NOSH 115,322 115,357 115,387 115,343 115,371 115,475 115,368 -0.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 25.83% 20.59% 22.81% 25.87% 28.48% 18.97% 23.23% -
ROE 8.42% 6.67% 6.69% 7.87% 8.95% 5.73% 6.27% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 104.29 103.34 92.11 94.62 96.50 90.90 79.95 19.28%
EPS 26.94 21.28 21.01 24.48 27.48 17.24 18.57 28.00%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 5.00 -
NAPS 3.20 3.19 3.14 3.11 3.07 3.01 2.96 5.30%
Adjusted Per Share Value based on latest NOSH - 115,259
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 105.39 104.46 93.14 95.64 97.56 91.99 80.83 19.25%
EPS 27.23 21.51 21.24 24.74 27.78 17.45 18.77 28.00%
DPS 0.00 0.00 10.11 0.00 0.00 0.00 5.06 -
NAPS 3.2339 3.2248 3.1751 3.1435 3.1038 3.0459 2.9926 5.28%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.90 2.00 2.00 2.15 1.80 1.60 1.36 -
P/RPS 1.82 1.94 2.17 2.27 1.87 1.76 1.70 4.63%
P/EPS 7.05 9.40 9.52 8.78 6.55 9.28 7.32 -2.46%
EY 14.18 10.64 10.51 11.39 15.27 10.78 13.65 2.56%
DY 0.00 0.00 5.00 0.00 0.00 0.00 3.68 -
P/NAPS 0.59 0.63 0.64 0.69 0.59 0.53 0.46 17.96%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 15/02/05 10/11/04 24/08/04 17/05/04 26/02/04 18/11/03 26/08/03 -
Price 1.78 1.96 1.90 1.90 2.10 1.85 1.76 -
P/RPS 1.71 1.90 2.06 2.01 2.18 2.04 2.20 -15.39%
P/EPS 6.61 9.21 9.04 7.76 7.64 10.73 9.48 -21.28%
EY 15.13 10.86 11.06 12.88 13.09 9.32 10.55 27.03%
DY 0.00 0.00 5.26 0.00 0.00 0.00 2.84 -
P/NAPS 0.56 0.61 0.61 0.61 0.68 0.61 0.59 -3.40%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment